[DFCITY] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 43,022 37,494 33,060 30,048 0 0 0 -
PBT 3,383 2,770 2,522 2,304 0 0 0 -
Tax -977 -742 -692 -668 0 0 0 -
NP 2,406 2,028 1,830 1,636 0 0 0 -
-
NP to SH 2,414 2,020 1,824 1,632 0 0 0 -
-
Tax Rate 28.88% 26.79% 27.44% 28.99% - - - -
Total Cost 40,616 35,466 31,230 28,412 0 0 0 -
-
Net Worth 44,285 43,346 42,813 42,224 0 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 718 - - - - - - -
Div Payout % 29.76% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 44,285 43,346 42,813 42,224 0 0 0 -
NOSH 71,845 71,800 71,811 71,578 0 0 0 -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.59% 5.41% 5.54% 5.44% 0.00% 0.00% 0.00% -
ROE 5.45% 4.66% 4.26% 3.87% 0.00% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.88 52.22 46.04 41.98 0.00 0.00 0.00 -
EPS 3.36 2.81 2.54 2.28 0.00 0.00 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6164 0.6037 0.5962 0.5899 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 71,578
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 40.70 35.47 31.28 28.43 0.00 0.00 0.00 -
EPS 2.28 1.91 1.73 1.54 0.00 0.00 0.00 -
DPS 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.419 0.4101 0.405 0.3995 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 - - - -
Price 0.44 0.43 0.49 0.52 0.00 0.00 0.00 -
P/RPS 0.73 0.82 1.06 1.24 0.00 0.00 0.00 -
P/EPS 13.10 15.28 19.29 22.81 0.00 0.00 0.00 -
EY 7.64 6.54 5.18 4.38 0.00 0.00 0.00 -
DY 2.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.82 0.88 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 23/08/10 21/05/10 - - - -
Price 0.40 0.40 0.53 0.46 0.00 0.00 0.00 -
P/RPS 0.67 0.77 1.15 1.10 0.00 0.00 0.00 -
P/EPS 11.90 14.22 20.87 20.18 0.00 0.00 0.00 -
EY 8.40 7.03 4.79 4.96 0.00 0.00 0.00 -
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.89 0.78 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment